PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 1 DATE 04/22/20 EST. NO. 002 TIME 09:44 AM R.E. NAME: BIDOKHTI, EMAN 04-1J9904 --------------------------------------------------------------------------- CCO REPORT REPORT TYPE OF WORK(+) WORK BR CONTR NO. NUMBER AMOUNT PERFORMED (-) DATE WK RPT.NO C O M M E N T S --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 1 DATE 04/22/20 EST. NO. 002 TIME 09:44 AM R.E. NAME: BIDOKHTI, EMAN 04-1J9904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J9904 TIME 09:44 AM ESTIMATE NO. 002 BID OPENING 11/20/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: BIDOKHTI, EMAN DATE OF THIS ESTIMATE 04/22/20 LOCATION PROGRESS ESTIMATE 04-ALA-13-5.2/5.5 ----------------- 04-CC-24-1.0/R2.5 FBD VANGUARD CONSTRUCTION, AT VARIOUS LOCATIONS 04-CC-24-R4.2/R5.0 INC. 550 GREENVILLE ROAD; LIVERMORE CA 94550 FED. AID NO. N O N E INSTALL FREEWAY SAFETY LIGHTING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,400.0000 4,400.00 1.000 4,400 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,500.0000 5,500.00 0.100 550.00 0.180 990 003 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 105,000.00 13.000 6,500.00 25.000 12,500 004 CONSTRUCTION AREA SIGNS LS 13,000.0000 13,000.00 0.750 9,750 005 TRAFFIC CONTROL SYSTEM LS 275,000.0000 275,000.00 0.080 22,000.00 0.160 44,000 006 CHANNELIZER (SURFACE MOUNTED) EA 38.0000 4,180.00 30.000 1,140.00 106.000 4,028 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 12,000.0000 12,000.00 0.080 960.00 0.160 1,920 008 TEMPORARY RAILING (TYPE K) LF 30.0000 223,800.00 5,648.000 169,440 009 TEMPORARY CRASH CUSHION MODULE EA 195.0000 8,190.00 32.000 6,240 010 JOB SITE MANAGEMENT LS 18,000.0000 18,000.00 0.080 1,440.00 0.160 2,880 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.750 750 012 TEMPORARY COVER SQYD 6.0000 27,180.00 0.000 0 013 TEMPORARY DRAINAGE INLET PROTECTION EA 135.0000 945.00 5.000 675.00 5.000 675 014 TEMPORARY FIBER ROLL LF 3.1000 46,190.00 0.000 0 015 TEMPORARY SILT FENCE LF 3.0000 34,800.00 2,797.000 8,391.00 2,797.000 8,391 016 STREET SWEEPING LS 10,000.0000 10,000.00 0.080 800.00 0.160 1,600 017 TEMPORARY CONCRETE WASHOUT LS 3,200.0000 3,200.00 0.080 256.00 0.080 256 018 NOISE MONITORING LS 3,900.0000 3,900.00 0.080 312.00 0.160 624 019 CLEARING AND GRUBBING (LS) LS 20,200.0000 20,200.00 0.200 4,040.00 0.200 4,040 020 ROADWAY EXCAVATION CY 260.0000 54,600.00 0.000 0 021 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,385.0000 1,385.00 0.500 692.50 0.500 692 022 HYDROMULCH SQFT 0.2500 9,275.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J9904 TIME 09:44 AM ESTIMATE NO. 002 BID OPENING 11/20/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: BIDOKHTI, EMAN DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FIBER ROLLS LF 3.1000 16,492.00 0.000 0 024 HOT MIX ASPHALT (TYPE A) TON 265.0000 111,300.00 0.000 0 025 TACK COAT TON 5,800.0000 6,960.00 0.000 0 026 INLET DEPRESSION EA 2,600.0000 18,200.00 0.000 0 027 ADJUST INLET EA 1,160.0000 8,120.00 0.000 0 028 MISCELLANEOUS IRON AND STEEL LB 3.4000 12,852.00 0.000 0 (F) 029 REMOVE PAVEMENT MARKER EA 2.2000 7,612.00 0.000 0 030 GUARD RAILING DELINEATOR EA 38.0000 266.00 0.000 0 031 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 17,350.00 0.000 0 032 OBJECT MARKER (TYPE P) EA 55.0000 55.00 0.000 0 033 OBJECT MARKER (TYPE L-1) EA 44.0000 44.00 0.000 0 034 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 43.0000 36,120.00 0.000 0 035 VEGETATION CONTROL (MINOR CONCRETE) SQYD 100.0000 131,000.00 0.000 0 036 END ANCHOR ASSEMBLY (TYPE SFT) EA 940.0000 940.00 0.000 0 037 COLORED CONCRETE BARRIER (TYPE 60M) LF 160.0000 355,200.00 0.000 0 038 COLORED CONCRETE BARRIER (TYPE 60 M LF 800.0000 416,000.00 0.000 0 MODIFIED) 039 COLORED CONCRETE BARRIER TRANSITION LF 450.0000 22,500.00 0.000 0 (F) 040 REMOVE CONCRETE BARRIER LF 50.0000 139,500.00 1,609.000 80,450.00 2,789.000 139,450 041 THERMOPLASTIC PAVEMENT MARKING SQFT 33.0000 4,290.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 042 6" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 5.5000 3,355.00 0.000 0 043 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 83,070.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 044 6" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 5.5000 11,715.00 0.000 0 (BROKEN 18-12) 045 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 792.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 046 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.6500 109,395.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 047 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.2000 21,406.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 048 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 4,480.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) PROGRAM CAS145 PAGE 3 DATE 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J9904 TIME 09:44 AM ESTIMATE NO. 002 BID OPENING 11/20/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: BIDOKHTI, EMAN DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 55,550.00 0.000 0 050 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 22.0000 2,860.00 0.000 0 051 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,540.0000 5,540.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 052 MODIFYING EXISTING ELECTRICAL SYSTEM LS 2,000,000.0000 2,000,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J9904 TIME 09:44 AM ESTIMATE NO. 002 BID OPENING 11/20/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: BIDOKHTI, EMAN DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 128,206.50 412,626.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 128,206.50 412,626.50 053 MOBILIZATION LS 459,000.0000 459,000.00 0.500 229,500 ORIGINAL CONTRACT AMOUNT 4,943,709.00 TOTAL WORK COMPLETED 128,206.50 642,126.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 128,206.50 642,126.50 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN EST. DATE WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR COMPLETION DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 01/02/20 210 03/02/20 03/02/20 01/13/21 26 9 0 0 13% 12% PROGRESS IS SATISFACTORY BIDOKHTI, EMAN RESIDENT ENGINEER PROGRAM CAS145 DATE 04/22/20